Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GERNERS BESLAGSMEDIE ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   6.7% 4.1% 2.5% 4.5% 4.6% 2.3% 15.2% 14.9%   Credit score (0-100)   37 50 62 45 46 59 13 14   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,262 1,988 2,217 2,493 2,434 2,522 0.0 0.0   EBITDA   -216 299 356 179 257 599 0.0 0.0   EBIT   -228 221 220 -46.0 32.0 505 0.0 0.0   Pre-tax profit (PTP)   -224.0 208.0 208.0 -65.0 23.0 500.0 0.0 0.0   Net earnings   -176.0 161.0 162.0 -52.0 18.0 401.6 0.0 0.0   Pre-tax profit without non-rec. items   -224 208 208 -65.0 23.0 500 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   329 447 629 699 475 163 0.0 0.0   Shareholders equity total   150 311 473 421 439 841 594 594   Interest-bearing liabilities   45.0 85.0 139 180 201 84.1 0.0 0.0   Balance sheet total (assets)   1,044 1,282 1,787 1,413 1,212 1,366 594 594   Net Debt   -51.0 -323 -705 33.0 -96.0 -762 -594 -594     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,262 1,988 2,217 2,493 2,434 2,522 0.0 0.0   Gross profit growth   0.0% -12.1% 11.5% 12.4% -2.4% 3.6% -100.0% 0.0%   Employees   5 5 5 4 4 3 0 0   Employee growth %   25.0% 0.0% 0.0% -20.0% 0.0% -25.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,044 1,282 1,787 1,413 1,212 1,366 594 594   Balance sheet change%   14.0% 22.8% 39.4% -20.9% -14.2% 12.7% -56.5% 0.0%   Added value   -216.0 299.0 356.0 179.0 257.0 598.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   317 40 46 -155 -449 -406 -163 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -10.1% 11.1% 9.9% -1.8% 1.3% 20.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -22.2% 19.2% 14.8% -2.7% 2.7% 39.4% 0.0% 0.0%   ROI %   -58.9% 39.7% 23.0% -3.7% 3.6% 53.4% 0.0% 0.0%   ROE %   -73.9% 69.8% 41.3% -11.6% 4.2% 62.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   14.4% 24.3% 26.5% 29.8% 36.2% 61.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   23.6% -108.0% -198.0% 18.4% -37.4% -127.2% 0.0% 0.0%   Gearing %   30.0% 27.3% 29.4% 42.8% 45.8% 10.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   26.7% 23.1% 17.0% 13.8% 6.3% 5.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.9 1.1 1.6 1.1 1.1 2.5 0.0 0.0   Current Ratio   1.0 1.2 1.7 1.2 1.3 2.6 0.0 0.0   Cash and cash equivalent   96.0 408.0 844.0 147.0 297.0 845.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -5.0 133.0 455.0 125.0 171.0 716.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -43 60 71 45 64 200 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -43 60 71 45 64 200 0 0   EBIT / employee   -46 44 44 -12 8 168 0 0   Net earnings / employee   -35 32 32 -13 5 134 0 0